[DUTALND] QoQ Cumulative Quarter Result on 30-Sep-2002 [#1]

Announcement Date
20-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 84.42%
YoY- -16.73%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 252,558 184,968 131,602 64,595 277,166 214,297 148,610 42.54%
PBT -93,420 -54,248 -33,020 -15,508 -77,313 -43,302 -28,380 121.76%
Tax 16,826 8,269 3,710 1,156 -14,784 1,116 1,299 454.13%
NP -76,594 -45,979 -29,310 -14,352 -92,097 -42,186 -27,081 100.37%
-
NP to SH -76,594 -45,979 -29,310 -14,352 -92,097 -42,186 -27,081 100.37%
-
Tax Rate - - - - - - - -
Total Cost 329,152 230,947 160,912 78,947 369,263 256,483 175,691 52.14%
-
Net Worth -314,175 -267,000 -251,453 -243,787 -227,751 -176,756 -153,066 61.72%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -314,175 -267,000 -251,453 -243,787 -227,751 -176,756 -153,066 61.72%
NOSH 392,719 392,647 392,895 393,205 392,675 392,793 392,478 0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -30.33% -24.86% -22.27% -22.22% -33.23% -19.69% -18.22% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 64.31 47.11 33.50 16.43 70.58 54.56 37.86 42.50%
EPS -19.51 -11.71 -7.46 -3.65 -23.45 -10.74 -6.90 100.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.80 -0.68 -0.64 -0.62 -0.58 -0.45 -0.39 61.65%
Adjusted Per Share Value based on latest NOSH - 393,205
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.85 21.86 15.55 7.63 32.76 25.33 17.56 42.57%
EPS -9.05 -5.43 -3.46 -1.70 -10.88 -4.99 -3.20 100.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3713 -0.3156 -0.2972 -0.2881 -0.2692 -0.2089 -0.1809 61.71%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.70 0.80 1.00 0.55 0.90 0.90 1.60 -
P/RPS 1.09 1.70 2.99 3.35 1.28 1.65 4.23 -59.60%
P/EPS -3.59 -6.83 -13.40 -15.07 -3.84 -8.38 -23.19 -71.26%
EY -27.86 -14.64 -7.46 -6.64 -26.06 -11.93 -4.31 248.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 27/02/03 20/11/02 19/08/02 29/05/02 27/02/02 -
Price 0.85 0.75 0.85 0.55 0.80 0.90 1.25 -
P/RPS 1.32 1.59 2.54 3.35 1.13 1.65 3.30 -45.80%
P/EPS -4.36 -6.40 -11.39 -15.07 -3.41 -8.38 -18.12 -61.41%
EY -22.95 -15.61 -8.78 -6.64 -29.32 -11.93 -5.52 159.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment